SLIDE 10 Step 9 Development and permanent funding scenario
Housing & Neighborhood Services Department (HNSD), Savannah Affordable Housing Solutions Fund, Land Bank Authority, Bank and Developers can contribute to financing the redevelopment of formerly blighted property
Amount Source Purpose $ 28,000 HNSD‐LBA Purchase/Demo Property $ 31,000 HUD HOME Construction $ 31,000 SAHSF Construction $ 50,000 Bank Loan Construction $ 15,000 Developer Soft Costs / Profit $155,000 Total Development Costs Amount Source Purpose $ 155,000 Total Development Costs $ 140,000 Sale Price Appraised Value $ 15,000 HNSD‐HOME Development Subsidy Amount Source Purpose $110,000 Bank Loan 30 Year Mortgage $ 30,000 HOME 30 Year Def Mortgage $ 3,000 SAHSF Closing Cost Assistance $ 2,000 Buyer Cash Closing Cost $145,000 Total Purchase & Closing Costs Development Financing Permanent Financing Amount Source Purpose $ 590 PI @ 5% 30 Year Mortgage $ 285 TI Taxes & Insurance $ 875 PITI Monthly Payment $ 32,000 Gross Income Annual Income Required